Drops · Realestate · Abu Dhabi · Al Maryah IslandBackALZAEEM-222599
5-BED PENTHOUSE AL MARYAH VISTA
5BR + 6BA · 3,551 sqft · Al Maryah Vista
★ Golden VisaVerified 1h ago
Now
AED 7.00M
AED 1,971
Price / sqft
3,551 sqft
Built-up area
5BR + 6BA
0d
On market
vs 22d median
AED 36,081
Mortgage est.
25y · 6% · 20% down
II · THE THESIS
DEAL SCORE PENDINGWHY THIS IS A DEAL
01
HEADLINE · COMPOSITE
SCORE BREAKDOWN
Awaiting first price event to compute score.
Insider unlocks the four evidence rows below.
Motivation · Negotiability · Below median · Every section below
INPUTS
4 signals + relist
WEIGHTS
Drop 35 · Neg 25 · Med 20 · Conf 10 · Relist 10
COMPS
10 comps · 3× daily
BENCHMARK
Al Maryah Island, last 180d
REFRESH
3× daily
IV · CASHFLOW
UAE CB GUIDELINES · YOUR ASSUMPTIONSMORTGAGE · RENT · BREAK-EVEN
YOUR ASSUMPTIONS
Down payment20%
15%40%
Interest rate6.00%
3.50%8.00%
Term25 yr
15 yr30 yr
UAE CB caps · 25-yr tenor · 80% LTV on a first home ≤ AED 5M · rates vary by bank — drag the sliders
MONTHLY · NOW
AED 36K
vs AED 36K at pre-drop price (AED 7.00M) · See cuts ↓
DOWN PAYMENT
AED 1.40M
20% of price
DLD FEE
AED 280K
4% of price
MORTGAGE REG
AED 14K
0.25% loan + 290
CASH TO CLOSE
AED 1.69M
Day-one out-of-pocket
LOAN AMOUNT
AED 5.60M
25y · 6.00%
TOTAL INTEREST
AED 5.22M
Over full term
RENT VS BUY
RENT · ESTIMATE
AED 35K
/ mo · ~6% gross yield
BUY · NOW
AED 36K
+AED 1K / mo
Your monthly cost is already higher than the rent estimate — the buy vs rent break-even leans on price appreciation rather than monthly cash flow.
STRESS TEST
AT VARIOUS RATESIf rates climb to 8%, your payment grows by ~AED 7K/mo.
V · COMPARABLES
AL MARYAH ISLAND · 5BR · ACTIVEVALUE · 5 COMPS
VALUE HEADLINE
AED 1,971 /sqft0%
vs area median AED 1,972 /sqft · 4 comps
RANK
2 / 5
CHEAPEST QUARTILE
PRICE × SIZE · DROP-WEIGHTED
DOT SIZE = DROP %AED / SQFT · DISTRIBUTION
BREAKDOWN · 4 LISTINGS
MORE EXPENSIVE /SQFT
2
50% of comps
CHEAPER /SQFT
2
See table
MEDIAN DOM
—
this listing: —
NEW THIS WEEK
—
Last 7 days
ListingPriceSizeAED/sqftDrop %DOMΔ vs this
This listingThisAED 7.00M3,5511,971———Furnished Duplex Penthouse · Canal ViewAED 6.80M3,5511,915−6.8%—-3%√5BR Penthouse · End Use · Canal Views√AED 7.00M3,5511,971——0%Fully Furnished · Full Sea ViewAED 7.00M3,5501,972——0%Fully UpgradedAED 9.00M3,4892,580——+31%TAKEAWAYOf 4 comparables, 2 are more expensive per sqft. The 2 cheaper ones are a mix of smaller units and older buildings.
Unlock all comparables · AED 199 / mo
Scatter · distribution · full table · CSV export
VI · AREA INTEL
AL MARYAH ISLAND · ACTIVE COMPSGEOGRAPHY · PULSE · VELOCITY
AREA PULSE · 30D
STABLE→ 1
PRICE CUTS · AL MARYAH ISLAND · PROPERTY · 1 PRIOR 30D
MEDIAN PRICE · ACTIVE
AED 4.65MThis: AED 7.00M · +51%
AVG DOM
22d
THIS: 0D · −22D
ACTIVE COMPS
10
listings in segment
SIMILAR INVENTORY
Browse drops in Al Maryah Island